| Revenue | NOK 20,1M | +3% |
| EBITDA | NOK 441K | -14% |
| Net profit | NOK 479K | +62% |
| Total assets | NOK 5,3M | +42% |
| Equity | NOK -3M | +35% |
| Employees | 24 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 657 | 13 591 | 14 014 | 12 544 | 13 077 | 11 982 | 10 393 | 9 092 | 7 922 | 15 768 | 15 417 | 16 783 | 11 018 | 12 202 | 21 042 | 19 505 | 20 090 |
| Staff expenses | −3 445 | −3 197 | −3 299 | −2 885 | −2 964 | −3 361 | −3 387 | −2 104 | −1 733 | −6 295 | −4 834 | −5 775 | −3 114 | −3 197 | −8 299 | −7 239 | −7 886 |
| EBITDA | 590 | −1 238 | −516 | −1 108 | 604 | −285 | −3 747 | −1 187 | −2 396 | −1 749 | 42 | −2 596 | 356 | 1 103 | 1 067 | 513 | 441 |
| Depreciation & amort. | −162 | −260 | −205 | −228 | −248 | −246 | −429 | −600 | −750 | −1 364 | −1 476 | −1 499 | −1 223 | −970 | −262 | −235 | −255 |
| EBIT | 428 | −1 498 | −721 | −1 336 | 356 | −531 | −4 176 | −1 787 | −3 145 | −3 113 | −1 434 | −4 095 | −867 | 133 | 806 | 279 | 186 |
| Net financials | −29 | −47 | −101 | −122 | −97 | −73 | −68 | −533 | −833 | −158 | −902 | −494 | −314 | −126 | −178 | −153 | −22 |
| Profit before tax | 399 | −1 545 | −822 | −1 458 | 259 | −604 | −4 245 | −2 320 | −3 978 | −3 270 | −2 336 | −4 589 | −1 182 | 8 | 628 | 126 | 164 |
| Tax | 136 | −173 | −475 | −344 | 119 | −120 | −1 196 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −170 | −315 |
| Net profit | 263 | −1 372 | −347 | −1 114 | 141 | −485 | −3 049 | −2 320 | −3 978 | −3 270 | −2 336 | −4 589 | −1 182 | 8 | 628 | 296 | 479 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 824 | 3 380 | 4 122 | 4 571 | 5 079 | 5 010 | 8 679 | 4 484 | 6 630 | 7 040 | 5 480 | 5 857 | 3 405 | 1 960 | 3 288 | 3 692 | 5 256 |
| Equity | 500 | −872 | 1 | −228 | −87 | −248 | −64 | −1 585 | 693 | −1 704 | −4 040 | −6 511 | −6 879 | −6 134 | −5 506 | −4 607 | −3 010 |
| Long-term debt | 705 | 1 764 | 1 050 | 700 | 350 | 0 | 0 | 0 | 0 | 0 | 628 | 426 | 368 | 1 815 | 1 270 | 570 | 3 315 |
| Short-term debt | 1 620 | 2 487 | 3 070 | 4 099 | 4 816 | 5 258 | 8 743 | 6 069 | 5 937 | 8 744 | 8 891 | 11 941 | 9 916 | 6 278 | 7 524 | 7 729 | 4 952 |
| Total debt | 2 324 | 4 251 | 4 120 | 4 799 | 5 166 | 5 258 | 8 743 | 6 069 | 5 937 | 8 744 | 9 520 | 12 367 | 10 284 | 8 093 | 8 794 | 8 299 | 8 266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eiyad Holding As | Company | 99.3% | 99.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jana Katrin Bergmann | Chief Executive Officer | 0 companies |
| Reshad Eiyad | Chief Executive Officer | 0 companies |
| Andreas Skauge Knoph | Board of Directors | 0 companies |
| Vågard Unstad | Board of Directors | 0 companies |
| Mats Karlsen Nordvik | Board of Directors | 0 companies |